31 Woodcliff Road #5Shell KnobMO65747
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayYield and appreciation often trade off, and at 31 Woodcliff Road #5, Shell Knob, MO, 65747 in Shell Knob the bet is firmly on appreciation. Rental yield 5.55%. The 5.55% gross yield on a $264,500 price is below income-first thresholds, but 5%/yr value growth projects $73,076 in equity by year five. Ziffy Mortgage's non-U.S. DSCR mortgage (1.03) finances the acquisition on rental income alone. A larger down payment (30–35%) reduces monthly debt service and tightens the spread. Total projected cumulative return: $73,091.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 5.6% | 6.2% |
| Monthly Cash Flow | $(424) | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,223 |
| Total Monthly Debt Service | $1,542 |
| DSCR Ratio | 0.79x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 1999
1,132 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 65747, Shell Knob, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,196 (100%) |
| Owner Occupied HU | 1,472 (46.1%) |
| Renter Occupied HU | 176 ( 5.5%) |
| Vacant Housing Units | 1,548 (48.4%) |
| Median Home Value | $343,029 |
| Average Home Value | $363,692 |
Housing Distribution
Address Breakdown
Residential
2,109
Single Family
2,109
Multi-Family
0
Businesses
183
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Condo
Built in 1999
1,132 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 65747, Shell Knob, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,196 (100%) |
| Owner Occupied HU | 1,472 (46.1%) |
| Renter Occupied HU | 176 ( 5.5%) |
| Vacant Housing Units | 1,548 (48.4%) |
| Median Home Value | $343,029 |
| Average Home Value | $363,692 |
Housing Distribution
Address Breakdown
Residential
2,109
Single Family
2,109
Multi-Family
0
Businesses
183
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Roger Pinnell • Green Mountain Realty, Inc.
Mls Name: SOMOMLS
Mls ID: #60306749